[CIMB] QoQ Quarter Result on 31-Dec-2018 [#4]

Stock
[CIMB] CIMB GROUP HOLDINGS BERHAD
Announcement Date
28-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -5.3%
YoY- 5.37%
Quarter Report
Latest QR
Upcoming QR
CIMB's Result
CIMB's Financial Summary
View:
Show?
Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 4,638,445 4,468,851 4,166,146 4,074,543 4,140,536 4,863,578 4,303,311 5.12%
PBT 1,336,883 1,955,829 1,603,126 1,512,213 1,486,401 2,459,160 1,742,893 -16.19%
Tax -350,550 -460,760 -395,440 -394,440 -294,840 -444,613 -403,421 -8.93%
NP 986,333 1,495,069 1,207,686 1,117,773 1,191,561 2,014,547 1,339,472 -18.44%
-
NP to SH 1,010,348 1,508,625 1,192,042 1,117,135 1,179,718 1,980,783 1,305,874 -15.70%
-
Tax Rate 26.22% 23.56% 24.67% 26.08% 19.84% 18.08% 23.15% -
Total Cost 3,652,112 2,973,782 2,958,460 2,956,770 2,948,975 2,849,031 2,963,839 14.92%
-
Net Worth 56,078,569 54,592,153 52,835,961 51,096,139 50,010,532 48,333,093 46,951,557 12.56%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - 1,355,821 - 1,141,515 - 1,211,542 - -
Div Payout % - 89.87% - 102.18% - 61.16% - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 56,078,569 54,592,153 52,835,961 51,096,139 50,010,532 48,333,093 46,951,557 12.56%
NOSH 9,727,423 9,727,423 9,564,459 9,564,459 9,365,799 9,365,799 9,225,547 3.59%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 21.26% 33.46% 28.99% 27.43% 28.78% 41.42% 31.13% -
ROE 1.80% 2.76% 2.26% 2.19% 2.36% 4.10% 2.78% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 47.68 46.14 43.56 42.83 44.21 52.19 46.65 1.46%
EPS 10.36 15.60 12.46 11.67 12.56 21.29 14.15 -18.75%
DPS 0.00 14.00 0.00 12.00 0.00 13.00 0.00 -
NAPS 5.765 5.6371 5.5242 5.3714 5.3397 5.1862 5.0893 8.65%
Adjusted Per Share Value based on latest NOSH - 9,564,459
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 43.27 41.69 38.87 38.01 38.63 45.37 40.14 5.12%
EPS 9.43 14.07 11.12 10.42 11.01 18.48 12.18 -15.67%
DPS 0.00 12.65 0.00 10.65 0.00 11.30 0.00 -
NAPS 5.2315 5.0928 4.929 4.7667 4.6654 4.5089 4.38 12.56%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 5.03 5.38 5.15 5.71 6.01 5.45 7.19 -
P/RPS 10.55 11.66 11.82 13.33 13.59 10.44 15.41 -22.30%
P/EPS 48.43 34.54 41.32 48.62 47.71 25.64 50.79 -3.11%
EY 2.06 2.90 2.42 2.06 2.10 3.90 1.97 3.02%
DY 0.00 2.60 0.00 2.10 0.00 2.39 0.00 -
P/NAPS 0.87 0.95 0.93 1.06 1.13 1.05 1.41 -27.50%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 22/11/19 29/08/19 29/05/19 28/02/19 29/11/18 29/08/18 30/05/18 -
Price 5.37 4.94 5.15 5.85 5.85 6.11 5.90 -
P/RPS 11.26 10.71 11.82 13.66 13.23 11.71 12.65 -7.46%
P/EPS 51.70 31.71 41.32 49.81 46.44 28.75 41.68 15.42%
EY 1.93 3.15 2.42 2.01 2.15 3.48 2.40 -13.51%
DY 0.00 2.83 0.00 2.05 0.00 2.13 0.00 -
P/NAPS 0.93 0.88 0.93 1.09 1.10 1.18 1.16 -13.68%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment